LINC 주식 스냅샷
가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
03
가격$21.91
시가총액 (MRQ)$695M
P/E (TTM)30.0
EPS (TTM)$0.73
매출 (TTM)$571M
ROE (TTM)11.9%
부채/자본 (MRQ)0.1
52주 범위$17–$56
LINC 주가 차트
기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
04
범위
막대
막대 세분성은 선택한 기간에 따라 조정됩니다. 막대의 시가/고가/저가/종가를 보려면 차트에 마우스를 올리세요.
10년 성과
매출, 순이익, 마진 및 EPS 추세
06
매출$518M2016-12-31 → 2025-12-31
EPS$0.642016-12-31 → 2025-12-31
잉여현금흐름$-27M2016-12-31 → 2025-12-31
순이익률4.0%2016-12-31 → 2025-12-31
가치 평가 및 비율07–12
가치 평가
P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
P/E (TTM)
30.05년 평균 ≈24.4
≈24.4
45.2
고평가
P/S (TTM)
1.25년 평균 ≈0.9
≈0.9
1.7
고평가
P/B (MRQ)
3.45년 평균 ≈2.3
≈2.3
3.2
고평가
주가 / FCF (TTM)
28.35년 평균 ≈-15.8
≈-15.8
·
·
주가 / 현금 흐름 (TTM)
7.45년 평균 ≈50.8
≈50.8
11.4
고평가
Price / Tangible Book (주가 / 유형 장부 가치)
3.75년 평균 ≈2.4
≈2.4
·
·
동종 기업 중앙값은 지표별로 표준화된 기준으로 계산되며, 이 주식에 표시된 TTM/MRQ 기준과 항상 일치하지 않을 수 있습니다.
수익성
총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
영업이익률 (TTM)
5.9%5년 평균 ≈7.5%
≈7.5%
1.5%
최상위권
EBITDA 마진 (TTM)
10.5%5년 평균 ≈9.9%
≈9.9%
2.3%
동일
세전 마진 (TTM)
5.1%5년 평균 ≈7.3%
≈7.3%
1.4%
동일
순이익률 (TTM)
4.0%5년 평균 ≈5.4%
≈5.4%
1.0%
최상위권
ROA (TTM)
4.7%5년 평균 ≈6.4%
≈6.4%
0.62%
최상위권
ROE (TTM)
11.9%5년 평균 ≈14.3%
≈14.3%
1.2%
최상위권
ROIC
11.6%5년 평균 ≈13.7%
≈13.7%
3.7%
최상위권
재무 건전성
부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
부채 / 자기자본 비율 (MRQ)
0.1
·
0.5
낮은 부채
유동비율 (MRQ)
1.05년 평균 ≈1.6
≈1.6
1.6
낮은 유동성
Quick Ratio (당좌 비율)
0.65년 평균 ≈1.3
≈1.3
1.3
낮은 유동성
장기 부채 / 자기 자본 (MRQ)
0.1
·
0.5
낮은 부채
Interest Coverage (이자 보상 배율)
8.95년 평균 ≈47.4
≈47.4
·
·
성장
매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
Revenue YoY (매출 YoY)
17.8%5년 평균 ≈12.2%
≈12.2%
·
·
Revenue CAGR 3Y (매출 CAGR 3년)
14.2%5년 평균 ≈10.8%
≈10.8%
·
·
Revenue CAGR 5Y (매출 CAGR 5년)
12.1%
·
·
·
EPS YoY
100.0%5년 평균 ≈15.6%
≈15.6%
·
·
Net Income YoY (순이익 YoY)
102.2%5년 평균 ≈10.8%
≈10.8%
·
·
EPS CAGR 3Y (EPS CAGR 3년)
21.1%5년 평균 ≈-9.5%
≈-9.5%
·
·
EPS CAGR 5Y (EPS CAGR 5년)
-15.6%
·
·
·
Net Income CAGR 3Y (순이익 CAGR 3년)
16.5%5년 평균 ≈-12.2%
≈-12.2%
·
·
Net Income CAGR 5Y (순이익 CAGR 5년)
-16.3%
·
·
·
주당 지표
EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
EPS (Diluted) (EPS (희석))
$0.645년 평균 ≈$0.64
≈$0.64
·
·
Revenue / Share (주당 매출)
$16578.415년 평균 ≈$3326.37
≈$3326.37
·
·
Cash Flow / Share (주당 현금 흐름)
$1897.345년 평균 ≈$380.05
≈$380.05
·
·
Cash / Share (주당 현금)
$0.905년 평균 ≈$1.95
≈$1.95
·
·
자본 효율성
자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
LINC
5년 평균
동종업계 중앙값
결론
Asset Turnover (자산 회전율)
1.15년 평균 ≈1.2
≈1.2
0.9
최상위권
Inventory Turnover (재고 회전율)
58.45년 평균 ≈57.5
≈57.5
·
·
Receivables Turnover (매출 채권 회전율)
13.05년 평균 ≈11.5
≈11.5
16.1
평균 이하
Revenue / Employee (연간 매출액 ÷ 직원 수(yfinance 보고 인원수). 파생 — 저장된 SEC-XBRL 개념이 아님.)
≈$236.6K
·
·
·
가치 · ≈ 5년 평균 · 산업 중앙값 · 중앙값 대비 평가
배당금
배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
13
연간 지급액≈$0.08분기별 납부
배당락일
금액
통화
수익률
12월 11, 2014
$0.02
USD
≈6.2%
9월 10, 2014
$0.02
USD
≈7.9%
6월 11, 2014
$0.07
USD
≈7.2%
3월 12, 2014
$0.07
USD
≈6.7%
12월 11, 2013
$0.07
USD
≈5.8%
9월 11, 2013
$0.07
USD
≈5.4%
6월 12, 2013
$0.07
USD
≈4.2%
3월 13, 2013
$0.07
USD
≈4.5%
12월 12, 2012
$0.07
USD
≈6.1%
9월 12, 2012
$0.07
USD
≈6.2%
6월 13, 2012
$0.07
USD
≈8.4%
3월 13, 2012
$0.07
USD
≈8.0%
12월 13, 2011
$0.07
USD
≈11.5%
9월 13, 2011
$0.25
USD
≈11.7%
6월 13, 2011
$0.25
USD
≈5.1%
3월 11, 2011
$0.25
USD
≈3.2%
12월 13, 2010
$0.25
USD
≈1.6%
실적 기록
EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
14
평균 서프라이즈196.6%
다음 실적11월 09, 2026
기간
보고서
EPS Actual
EPS 예상
서프라이즈
2026년 6월 30일
8월 10, 2026
$0.06
$0.00
—
2026년 3월 31일
5월 11, 2026
$0.14
$0.12
21.1%
2025년 12월 31일
$0.43
$0.36
19.7%
2025년 9월 30일
$0.12
$0.04
183.7%
2025년 6월 30일
$0.05
$-0.01
520.2%
2025년 3월 31일
$0.06
$-0.04
238.2%
전체 기본 지표
연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
15
손익계산서15
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$518M
$440M
$378M
$348M
$335M
$293M
$273M
$263M
$262M
$286M
$306M
$218M
Cost of Revenue
$205M
$182M
$162M
$149M
$139M
$122M
$123M
$125M
$129M
$144M
$152M
$103M
SG&A Expense
$283M
$244M
$209M
$182M
$169M
$156M
$145M
$141M
$139M
$148M
$152M
$117M
Operating Expenses
$488M
$425M
$345M
$332M
$286M
$278M
$268M
$267M
$267M
$314M
$305M
$242M
Operating Income
$30M
$15M
$33M
$16M
$49M
$15M
$5M
$-4M
$-5M
$-29M
$704.0K
$-24M
Interest Expense
$3M
$3M
$347.0K
$160.0K
$2M
$1M
$3M
$2M
$7M
$6M
$8M
$3M
Interest Income
$126.0K
$2M
$3M
$318.0K
$0
$0
$8.0K
$31.0K
$56.0K
$155.0K
$52.0K
$62.0K
Pretax Income
$26M
$15M
$36M
$16M
$47M
$14M
$2M
$-6M
$-12M
$-28M
$-3M
$-27M
Income Tax
$6M
$5M
$10M
$4M
$13M
$-35M
$268.0K
$200.0K
$-274.0K
$200.0K
$242.0K
$-1M
Net Income
$20M
$10M
$26M
$13M
$35M
$49M
$2M
$-11M
$-11M
$-28M
$-3M
$-56M
EPS (Basic)
$0.65
$0.32
$0.86
$0.36
$1.04
$1.49
$0.08
$-0.48
$-0.48
$-1.21
$-0.14
$-2.46
EPS (Diluted)
$0.64
$0.32
$0.85
$0.36
$1.04
$1.49
$0.08
$-0.48
$-0.48
$-1.21
$-0.14
$-2.46
Shares (Basic)
30,942
30,580
30,105
25,879,000
25,081,000
24,748,000
24,554,033
23,906,395
23,906,395
23,453,427
23,166,977
22,814,105
Shares (Diluted)
31,260
30,891
30,541
25,879,000
25,081,000
24,748,000
24,554,033
23,906,395
23,906,395
23,453,427
23,166,977
22,814,105
EBITDA
$49M
$27M
$40M
$23M
$56M
$22M
$13M
·
$4M
$6M
$15M
$-29M
대차대조표29
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$29M
$59M
$76M
$46M
$83M
$38M
$24M
$18M
$15M
$21M
$38M
$12M
Short-term Investments
·
·
$0
$15M
$0
·
·
·
·
·
·
·
Receivables
$37M
$43M
$36M
$37M
$26M
$30M
$21M
$19M
$16M
$15M
$10M
$14M
Inventory
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$1M
$1M
Prepaid Expense
$8M
$4M
$6M
$5M
$5M
$4M
$4M
$2M
$2M
$3M
$3M
$4M
Current Assets
$87M
$111M
$135M
$114M
$122M
$74M
$50M
$57M
$45M
$65M
$105M
$113M
PP&E (Net)
$172M
$104M
$51M
$24M
$23M
$48M
$49M
$49M
$53M
$55M
$67M
$70M
PP&E (Gross)
$320M
$245M
$191M
$170M
$176M
$225M
$222M
$220M
$217M
$213M
$190M
$207M
Accum. Depreciation
$148M
$141M
$140M
$146M
$153M
$176M
$172M
$171M
$164M
$157M
$123M
$137M
Goodwill
$11M
$11M
$11M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$23M
$22M
Intangibles
·
·
·
·
·
·
·
·
$16.0K
$32.0K
$50.0K
$1M
Other Non-current Assets
$1M
$1M
$2M
$812.0K
$794.0K
$734.0K
$1M
$900.0K
$939.0K
$1M
$1M
$2M
Total Assets
$493M
$437M
$345M
$292M
$295M
$245M
$195M
$146M
$155M
$163M
$208M
$214M
Accounts Payable
$27M
$37M
$18M
$10M
$12M
$16M
$15M
$14M
$11M
$14M
$13M
$12M
Accrued Liabilities
$18M
$12M
$14M
$9M
$16M
$17M
$8M
$11M
$12M
$15M
$11M
$14M
Current Liabilities
$101M
$90M
$73M
$55M
$66M
$67M
$57M
$65M
$47M
$66M
$71M
$83M
Capital Leases
$162M
$139M
$89M
$91M
$86M
$53M
$46M
$0
·
$0
$4M
$25M
Deferred Tax
·
·
·
·
·
$0
$153.0K
$0
·
·
·
$0
Other Non-current Liabilities
$0
$16.0K
$56.0K
$0
$0
$3M
$214.0K
$141.0K
$548.0K
$743.0K
$0
$357.0K
Total Liabilities
$293M
$258M
$178M
$147M
$154M
$142M
$140M
$106M
$109M
$108M
$127M
$131M
Long-term Debt
·
·
·
·
$0
$18M
$35M
$49M
$53M
$42M
$59M
$3M
Total Debt
·
·
·
·
$0
$17M
$34M
·
$53M
$42M
$45M
$30M
Paid-in Capital
$52M
$51M
$49M
$46M
$32M
$31M
$30M
$29M
$29M
$29M
$27M
$26M
Retained Earnings
$99M
$79M
$69M
$51M
$40M
$6M
$-42M
$-44M
$-38M
$-26M
$2M
$6M
Treasury Stock
·
·
·
$0
$83M
$83M
$83M
$83M
$83M
$83M
$83M
$83M
AOCI
$0
$274.0K
$-36.0K
$-960.0K
$-1M
$-4M
$-3M
$-4M
$-5M
$-6M
$-7M
$-7M
Stockholders' Equity
$200M
$178M
$167M
$145M
$129M
$91M
$43M
$40M
$46M
$55M
$81M
$83M
Liabilities + Equity
$493M
$437M
$345M
$292M
$295M
$245M
$195M
$146M
$155M
$163M
$208M
$214M
Shares Outstanding
31,623,795
31,462,640
31,359,110
31,147,925
27,000,687
26,476,329
25,231,710
30,552,333
30,624,407
30,685,017
29,727,555
29,933,086
현금 흐름18
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$19M
$11M
$7M
$6M
$7M
$7M
$8M
$8M
$9M
$11M
$15M
$19M
Stock-based Comp
$5M
$5M
$6M
$3M
$3M
$2M
$679.0K
$522.0K
$1M
$1M
$1M
$3M
Deferred Tax
$3M
$-2M
$2M
$1M
$11M
$-36M
$153.0K
$0
$-424.0K
$0
$0
$-2M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
$18.0K
$100.0K
$200.0K
Other Non-cash
$12M
$6M
$-15M
$-23M
$-29M
$2M
$-10M
·
$-9M
$10M
$2M
$51M
Operating Cash Flow
$59M
$29M
$26M
$882.0K
$27M
$23M
$988.0K
$-2M
$-11M
$-6M
$14M
$12M
CapEx
$87M
$57M
$41M
$9M
$8M
$6M
$5M
$5M
$5M
$4M
$2M
$7M
Investing Cash Flow
$-86M
$-47M
$7M
$-21M
$38M
$-5M
$-5M
$-2M
$11M
$-3M
$-2M
$-7M
Debt Issued
$45M
$0
·
·
$0
$11M
$40M
$31M
$76M
·
·
·
Net Debt Issued
$0
·
·
$0
$-18M
$-17M
$-14M
·
$-67M
$-387.0K
$-39M
$-72M
Stock Repurchased
·
$0
$891.0K
$9M
$0
·
·
·
·
·
·
·
Net Stock Activity
·
$0
$-891.0K
$-9M
·
·
·
·
·
·
·
·
Dividends Paid
·
·
·
·
·
·
·
·
·
$0
$0
$4M
Financing Cash Flow
$-4M
$-3M
$-3M
$-13M
$-20M
$-19M
$-3M
$-5M
$7M
$-4M
$14M
$-5M
Net Change in Cash
·
·
·
·
·
·
·
·
$-7M
$-17M
$26M
$-587.0K
Taxes Paid
$6M
$9M
$7M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-27M
$-28M
$-15M
$-8M
$20M
$18M
$-4M
·
$-16M
$-10M
$12M
$5M
Levered FCF
$-30M
$-29M
$-15M
$-8M
$18M
$13M
$-7M
·
$-23M
$-16M
$4M
$-621.5K
수익성7
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
5.9%
3.5%
8.8%
4.7%
14.7%
5.0%
1.9%
·
-1.8%
-2.6%
0.40%
-14.9%
Net Margin
3.9%
2.2%
6.9%
3.6%
10.3%
16.6%
0.74%
·
-4.4%
-14.4%
-1.7%
-17.3%
Pretax Margin
5.0%
3.3%
9.4%
4.7%
14.1%
4.6%
0.84%
·
-4.5%
-2.2%
-1.3%
-16.5%
EBITDA Margin
9.6%
6.0%
10.6%
6.5%
16.8%
7.6%
4.9%
·
1.5%
3.0%
7.9%
-9.0%
ROA
4.3%
2.5%
8.2%
4.3%
12.8%
22.1%
1.2%
·
-7.2%
-15.3%
-1.6%
-21.6%
ROE
10.5%
5.7%
16.1%
9.3%
30.0%
71.2%
5.2%
·
-27.7%
-44.3%
-4.4%
-67.5%
ROIC
11.6%
5.7%
14.6%
8.6%
28.0%
49.1%
6.0%
·
-4.7%
-5.6%
0.68%
-39.6%
유동성 및 지급능력5
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.9
1.2
1.8
2.1
1.8
1.1
0.9
·
0.9
1.0
1.5
1.4
Quick Ratio
0.6
1.1
1.5
1.8
1.7
1.0
0.8
·
0.6
0.5
0.7
0.3
Debt / Equity
·
·
·
·
0.0
0.2
0.8
·
1.1
0.8
0.6
0.4
LT Debt / Equity
·
·
·
·
0.0
0.2
0.7
·
1.1
0.6
0.4
0.0
Interest Coverage
8.9
5.9
96.1
101.7
24.4
11.6
1.8
·
-0.7
-0.9
0.1
-8.6
효율성3
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
1.2
1.2
1.2
1.3
1.6
·
1.6
1.1
0.9
1.3
Inventory Turnover
58.4
60.6
58.3
55.7
54.3
61.1
80.7
·
77.4
82.5
72.9
87.5
Receivables Turnover
13.0
11.2
10.4
11.0
11.9
11.6
13.9
·
16.8
19.0
16.7
21.9
주당6
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$6.31
$5.67
$5.32
$4.65
$4.79
$3.44
$1.39
·
$1.50
$1.79
$2.72
$2.77
Revenue / Share
$16578.41
$14.25
$12.38
$13.46
$13.37
$11.84
$11.13
·
$10.95
$8.40
$8.34
$14.25
Cash Flow / Share
$1897.34
$0.95
$0.84
$0.03
$1.09
$0.95
$0.04
·
$-0.47
$-0.26
$0.62
$0.53
Cash / Share
$0.90
$1.88
$2.42
$1.48
$3.09
$1.44
$0.76
·
$0.48
$0.69
$1.29
$0.41
Dividend / Share
·
·
·
·
·
·
·
·
·
·
·
$0.18
EPS (TTM)
$0.64
$0.32
$0.85
$0.36
$1.04
$1.49
$0.08
$-0.48
$-0.48
$-1.21
$-0.14
$-2.46
성장률9
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
17.8%
16.4%
8.6%
3.9%
14.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
14.2%
9.5%
8.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.1%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
100.0%
-62.4%
136.1%
-65.4%
-30.2%
·
·
·
·
·
·
·
EPS CAGR 3Y
21.1%
-32.5%
-17.1%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-15.6%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
102.2%
-62.0%
105.8%
-63.6%
-28.5%
·
·
·
·
·
·
·
Net Income CAGR 3Y
16.5%
-34.2%
-18.8%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-16.3%
·
·
·
·
·
·
·
·
·
·
·
가치 평가 (TTM)17
지표
추세
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$518M
$440M
$378M
$348M
$335M
$293M
$273M
$263M
$262M
$286M
$306M
$218M
Net Income TTM
$20M
$10M
$26M
$13M
$35M
$49M
$2M
$-11M
$-11M
$-28M
$-3M
$-56M
Market Cap
$764M
$498M
$315M
$180M
$202M
$172M
$84M
·
$62M
$59M
$59M
$84M
Enterprise Value
·
·
·
·
$118M
$151M
$94M
·
$100M
$80M
$65M
$102M
P/E
37.7
49.4
11.8
16.1
7.2
4.4
33.8
-6.7
-4.2
-1.6
-14.2
-1.1
P/S
1.5
1.1
0.8
0.5
0.6
0.6
0.3
·
0.2
0.2
0.2
0.4
P/B
3.8
2.8
1.9
1.2
1.6
1.9
1.9
·
1.4
1.1
0.7
1.0
P / Tangible Book
4.0
3.0
2.0
1.4
1.8
2.2
·
·
·
·
·
·
P / Cash Flow
12.9
17.0
12.3
204.5
7.3
7.3
85.1
·
-5.5
-9.6
4.1
7.0
P / FCF
-28.0
-18.1
-20.8
-22.3
10.1
9.6
-19.1
·
-3.8
-6.1
4.9
18.4
EV / EBITDA
·
·
·
·
2.1
6.8
7.1
·
25.1
13.5
4.3
-3.5
EV / FCF
·
·
·
·
5.9
8.4
-21.5
·
-6.2
-8.2
5.4
22.3
EV / Revenue
·
·
·
·
0.4
0.5
0.3
·
0.4
0.3
0.2
0.5
Dividend Yield
·
·
·
·
·
·
·
·
·
0.00%
0.00%
5.2%
Earnings Yield
2.6%
2.0%
8.5%
6.2%
13.9%
22.9%
3.0%
-15.0%
-23.8%
-63.0%
-7.0%
-87.9%
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
0.00%
-7.7%
Annual Payout
·
·
·
·
·
·
·
·
·
$0
$0
$4M
손익계산서15
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$143M
$144M
$143M
$141M
$116M
$118M
$119M
$114M
$103M
$103M
$100M
$89M
$87M
$92M
$92M
$82M
Cost of Revenue
$60M
$58M
$54M
$57M
$47M
$47M
$45M
$48M
$46M
$43M
$43M
$40M
$38M
$37M
$40M
$36M
SG&A Expense
$80M
$79M
$71M
$78M
$67M
$67M
$62M
$63M
$58M
$60M
$54M
$52M
$50M
$43M
$47M
$46M
Operating Expenses
$139M
$138M
$125M
$135M
$114M
$114M
$108M
$109M
$104M
$104M
$98M
$65M
$88M
$80M
$87M
$82M
Operating Income
$3M
$6M
$18M
$6M
$3M
$3M
$11M
$6M
$-1M
$-458.0K
$2M
$24M
$-1M
$11M
$5M
$396.0K
Interest Expense
$1M
$837.0K
$889.0K
$991.0K
$813.0K
$701.0K
$672.0K
$659.0K
$667.0K
$567.0K
$21.0K
$28.0K
$25.0K
$46.0K
$36.0K
$35.0K
Interest Income
$7.0K
$30.0K
$1.0K
$0
$11.0K
$114.0K
$299.0K
$464.0K
$638.0K
$698.0K
$878.0K
$547.0K
$467.0K
$318.0K
$0
$0
Pretax Income
$2M
$6M
$16M
$5M
$2M
$3M
$11M
$6M
$-1M
$-327.0K
$3M
$24M
$-674.0K
$12M
$5M
$361.0K
Income Tax
$315.0K
$1M
$3M
$1M
$522.0K
$882.0K
$4M
$2M
$-463.0K
$-113.0K
$789.0K
$7M
$-565.0K
$3M
$1M
$102.0K
Net Income
$2M
$4M
$13M
$4M
$2M
$2M
$7M
$4M
$-682.0K
$-214.0K
$2M
$17M
$-109.0K
$9M
$4M
$259.0K
EPS (Basic)
$0.06
$0.14
$0.42
$0.12
$0.05
$0.06
$0.22
$0.13
$-0.02
$-0.01
$0.07
$0.57
$0.00
$0.26
$0.10
$0.00
EPS (Diluted)
$0.06
$0.14
$0.41
$0.12
$0.05
$0.06
$0.22
$0.13
$-0.02
$-0.01
$0.07
$0.57
$0.00
$0.26
$0.10
$0.00
Shares (Basic)
31,258,000
31,130,000
·
31,000,000
30,990,000
30,809,000
·
30,682,000
30,660,000
30,301,000
30,164,000
30,140,000
30,039,000
·
25,381,000
25,963,000
Shares (Diluted)
31,419,000
31,332,000
·
31,318,000
31,271,000
31,074,000
·
31,042,000
30,660,000
30,301,000
30,698,000
30,397,000
30,039,000
·
25,381,000
25,963,000
EBITDA
$3M
$14M
·
$6M
$3M
$7M
·
$6M
$-1M
$2M
$2M
$24M
$139.0K
·
$5M
$396.0K
대차대조표26
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$44M
$17M
$29M
$13M
$17M
$29M
$59M
$54M
$67M
$69M
$42M
$66M
$40M
·
$70M
$67M
Short-term Investments
·
·
·
·
·
·
·
·
·
·
$24M
$24M
$15M
·
·
·
Receivables
$46M
$42M
$37M
$51M
$47M
$47M
$43M
$53M
$44M
$40M
$40M
$32M
$35M
·
$32M
$32M
Inventory
$4M
$2M
$4M
$3M
$5M
$2M
$3M
$3M
$2M
$2M
$3M
$3M
$3M
·
$3M
$3M
Prepaid Expense
$5M
$7M
$8M
$8M
$8M
$8M
$4M
$4M
$4M
$6M
$7M
$8M
$6M
·
$2M
$4M
Current Assets
$106M
$76M
$87M
$77M
$80M
$86M
$111M
$115M
$119M
$119M
$131M
$137M
$108M
·
$111M
$111M
PP&E (Net)
$191M
$179M
$172M
$160M
$149M
$126M
$104M
$75M
$59M
$52M
$38M
$33M
$26M
·
$24M
$22M
PP&E (Gross)
$352M
$334M
$320M
$310M
$295M
$270M
$245M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$161M
$155M
$148M
$150M
$145M
$144M
$141M
$141M
$143M
$142M
$140M
$139M
$147M
·
$148M
$148M
Goodwill
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$15M
$15M
$15M
$15M
Other Non-current Assets
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$837.0K
·
$819.0K
$835.0K
Total Assets
$530M
$487M
$493M
$467M
$447M
$427M
$437M
$404M
$366M
$355M
$316M
$311M
$281M
·
$291M
$285M
Accounts Payable
$31M
$28M
$27M
$35M
$34M
$34M
$37M
$28M
$19M
$14M
$18M
$17M
$13M
·
$16M
$14M
Accrued Liabilities
$17M
$14M
$18M
$17M
$15M
$9M
$12M
$12M
$12M
$9M
$13M
$12M
$9M
·
$10M
$11M
Current Liabilities
$111M
$92M
$101M
$96M
$88M
$83M
$90M
$73M
$67M
$60M
$66M
$69M
$55M
·
$60M
$58M
Capital Leases
$160M
$160M
$162M
$146M
$134M
$136M
$139M
$131M
$106M
$102M
$92M
$88M
$91M
·
$92M
$87M
Other Non-current Liabilities
·
·
$0
$0
$0
$0
$16.0K
$0
$0
$52.0K
·
·
·
·
·
·
Total Liabilities
$327M
$288M
$293M
$281M
$267M
$250M
$258M
$234M
$202M
$191M
$159M
$157M
$146M
·
$153M
$147M
Total Debt
$26M
$5M
·
$8M
$13M
·
·
·
·
·
·
·
·
·
·
·
Paid-in Capital
$49M
$47M
$52M
$51M
$50M
$48M
$51M
$49M
$48M
$47M
$48M
$47M
$45M
·
$33M
$32M
Retained Earnings
$105M
$104M
$99M
$86M
$83M
$81M
$79M
$72M
$68M
$69M
$62M
$60M
$43M
·
$43M
$40M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
AOCI
·
·
$0
$274.0K
$274.0K
$274.0K
$274.0K
$-36.0K
$-36.0K
$-36.0K
$-1M
$-1M
$-1M
·
$-1M
$-1M
Stockholders' Equity
$202M
$199M
$200M
$186M
$181M
$178M
$178M
$170M
$165M
$164M
$157M
$154M
$135M
$145M
$126M
$127M
Liabilities + Equity
$530M
$487M
$493M
$467M
$447M
$427M
$437M
$404M
$366M
$355M
$316M
$311M
$281M
·
$291M
$285M
Shares Outstanding
31,722,150
31,697,253
31,623,795
31,623,795
31,625,285
31,592,807
31,462,640
31,479,167
31,490,839
31,443,711
31,359,110
31,359,110
31,398,557
·
26,255,580
26,924,020
현금 흐름14
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$7M
$7M
$6M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$2M
$2M
$2M
Stock-based Comp
$2M
$1M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$662.0K
$3M
$812.0K
$744.0K
$637.0K
$491.0K
Deferred Tax
·
·
$2M
$0
$0
$547.0K
$-3M
$34.0K
$0
$421.0K
$0
$0
$0
·
·
·
Other Non-cash
·
$-8M
·
·
·
$-15M
·
·
·
$-19M
·
·
$-2M
·
·
·
Operating Cash Flow
$22M
$5M
$44M
$24M
$299.0K
$-8M
$30M
$6M
$8M
$-15M
$-7M
$11M
$-214.0K
$270.0K
$11M
$4M
CapEx
$15M
$15M
$19M
$22M
$26M
$20M
$25M
$19M
$11M
$2M
$18M
$8M
$3M
$2M
$3M
$3M
Investing Cash Flow
$-14M
$-15M
$-19M
$-22M
$-26M
$-20M
$-25M
$-19M
$-11M
$8M
$-18M
$16M
$-3M
$-17M
$-3M
$-147.0K
Debt Issued
$37M
$33M
$0
$20M
$25M
$0
$0
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$5M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$0
$0
$335.0K
$556.0K
$3M
$4M
$3M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
·
$-556.0K
·
·
·
Financing Cash Flow
$20M
$-2M
$-10M
$-5M
$14M
$-3M
$-216.0K
$561.0K
$-82.0K
$-4M
$0
$-610.0K
$-2M
$-3M
$-4M
$-3M
Free Cash Flow
·
$-10M
·
·
·
$-28M
·
·
·
$-17M
·
·
$-3M
·
·
·
Levered FCF
·
$-11M
·
·
·
$-29M
·
·
·
$-17M
·
·
$-3M
·
·
·
수익성7
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Operating Margin
2.3%
4.5%
·
4.5%
2.5%
2.9%
·
5.1%
-1.1%
-0.44%
2.0%
26.5%
-1.3%
·
5.3%
0.48%
Net Margin
1.4%
3.0%
·
2.7%
1.3%
1.7%
·
3.5%
-0.66%
-0.21%
2.1%
19.5%
-0.12%
·
3.9%
0.32%
Pretax Margin
1.6%
3.9%
·
3.7%
1.8%
2.4%
·
4.9%
-1.1%
-0.32%
2.9%
27.1%
-0.77%
·
5.3%
0.44%
EBITDA Margin
2.3%
9.5%
·
4.5%
2.5%
5.8%
·
5.1%
-1.1%
2.1%
2.0%
26.5%
0.16%
·
5.3%
0.48%
ROA
0.40%
0.95%
·
0.87%
0.38%
0.50%
·
1.1%
-0.20%
-0.07%
0.68%
5.8%
-0.04%
·
1.3%
0.10%
ROE
1.0%
2.3%
·
2.1%
0.90%
1.1%
·
2.4%
-0.43%
-0.14%
1.5%
12.3%
-0.08%
·
3.1%
0.23%
ROIC
1.2%
2.5%
·
2.3%
1.1%
1.3%
·
2.4%
-0.40%
-0.18%
0.92%
10.9%
-0.13%
·
2.8%
0.22%
유동성 및 지급능력5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Current Ratio
1.0
0.8
·
0.8
0.9
1.0
·
1.6
1.8
2.0
2.0
2.0
2.0
·
1.9
1.9
Quick Ratio
0.8
0.6
·
0.7
0.7
0.9
·
1.5
1.7
1.8
1.6
1.8
1.6
·
1.7
1.7
Debt / Equity
0.1
0.0
·
0.0
0.1
·
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.1
0.0
·
0.0
0.1
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
3.1
7.7
·
6.3
3.5
4.9
·
8.8
-1.7
-0.8
95.0
839.8
-44.6
·
135.6
11.3
효율성3
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.3
0.3
0.3
0.3
0.3
·
0.3
0.3
Inventory Turnover
13.9
23.9
·
19.7
13.7
19.7
·
17.0
18.6
17.0
15.3
14.2
14.4
·
13.6
11.3
Receivables Turnover
3.1
3.2
·
2.7
2.6
2.7
·
2.5
2.7
2.7
2.8
2.8
2.5
·
3.0
2.6
주당5
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
$6.38
$6.27
·
$5.88
$5.71
$5.63
·
$5.40
$5.24
$5.23
$5.01
$4.93
$4.31
·
$4.81
$4.70
Revenue / Share
$4.54
$4.59
·
$4.51
$3.72
$3.78
·
$3.69
$3.36
$3.41
$3.25
$2.92
$2.91
·
$3.62
$3.16
Cash Flow / Share
·
$0.15
·
·
·
$-0.27
·
·
·
$-0.49
·
·
$-0.01
·
·
·
Cash / Share
$1.39
$0.53
·
$0.43
$0.53
$0.91
·
$1.71
$2.13
$2.18
$1.33
$2.12
$1.28
·
$2.65
$2.49
EPS (TTM)
$0.73
$0.72
·
$0.45
$0.46
$0.39
·
$0.31
$0.25
$0.84
$0.90
$0.93
$0.36
·
$0.84
$0.85
가치 평가 (TTM)13
지표
추세
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$571M
$545M
·
$495M
$468M
$454M
·
$423M
$408M
$394M
$367M
$360M
$353M
·
$344M
$342M
Net Income TTM
$23M
$22M
·
$14M
$14M
$12M
·
$10M
$8M
$26M
$28M
$29M
$12M
·
$28M
$28M
Market Cap
$1.58B
$1.29B
·
$743M
$729M
$501M
·
$376M
$373M
$325M
$265M
$211M
$178M
·
$143M
$170M
Enterprise Value
$1.56B
$1.28B
·
$738M
$725M
·
·
·
·
·
·
·
·
·
·
·
P/E
68.4
56.5
·
52.2
50.1
40.7
·
38.5
47.4
12.3
9.4
7.2
15.7
·
6.5
7.4
P/S
2.8
2.4
·
1.5
1.6
1.1
·
0.9
0.9
0.8
0.7
0.6
0.5
·
0.4
0.5
P/B
7.8
6.5
·
4.0
4.0
2.8
·
2.2
2.3
2.0
1.7
1.4
1.3
·
1.1
1.3
P / Tangible Book
8.3
6.9
·
4.2
4.3
3.0
·
2.4
2.4
2.1
1.8
1.5
1.5
·
1.3
1.5
P / Cash Flow
·
282.4
·
·
·
-59.8
·
·
·
-21.7
·
·
-830.4
·
·
·
EV / Revenue
2.7
2.3
·
1.5
1.6
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
0.03%
0.04%
·
0.06%
0.07%
0.10%
·
0.13%
0.13%
0.15%
0.18%
0.23%
0.27%
·
0.34%
0.28%
Earnings Yield
1.5%
1.8%
·
1.9%
2.0%
2.5%
·
2.6%
2.1%
8.1%
10.7%
13.8%
6.4%
·
15.4%
13.5%
Annual Payout
$480.0K
$480.0K
·
$480.0K
$480.0K
$480.0K
·
$480.0K
$480.0K
$480.0K
$480.0K
$480.0K
$480.0K
·
$480.0K
$480.0K
최신 기간은 왼쪽에 · null 값은 ·로 표시
재무제표
손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
16
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
매출
$518M
$440M
$378M
$348M
$335M
영업이익률 %
5.9%
3.5%
8.8%
4.7%
14.7%
순이익
$20M
$10M
$26M
$13M
$35M
희석 EPS
$0.64
$0.32
$0.85
$0.36
$1.04
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
부채 / 자기자본 비율
·
·
·
·
0.0
유동비율
0.9
1.2
1.8
2.1
1.8
당좌 비율
0.6
1.1
1.5
1.8
1.7
지표
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
잉여현금흐름
$-27M
$-28M
$-15M
$-8M
$20M
기관 투자자 (13F)
237개의 제출자
· $1.5B 전체
· 기준일 2026년 6월 30일
17
분기별 SEC 양식 13F에서 이 주식을 보유하고 있다고 보고하는 기관. 롱 포지션만 해당하며, 단일 제출자는 별도의 옵션 레그에 대해 두 번 나타날 수 있습니다. 대규모 상쇄 풋/콜 포지션은 일반적으로 방향성에 대한 확신보다는 시장 조성 또는 헤지된 재고를 반영합니다.
보유자237
보유 가치$1.5B
신규 포지션54
청산 포지션19
기관 활동 — Q2 2026 대 이전 분기
신규 포지션
청산 포지션
증가함
감소
순주식 변동
54 (-8 이전 분기 대비)
19 (+4 이전 분기 대비)
93 (+37 이전 분기 대비)
60 (+2 이전 분기 대비)
+1.4M
Q1 2026 대비 비교. SEC 양식 13F 제출은 분기 말로부터 45일 이내에 마감되며, 지연 제출자를 위한 짧은 유예 기간이 추가됩니다. 해당 기간 내에 있는 분기는 가장 최근에 완전히 보고된 쌍을 선호하여 건너뜁니다.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.